property-location

2312 Gulf Dr N Bradenton Beach, Florida

2 bed • 2 bath • 5 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$83,202

Annual Revenue

Median of 25 selected comps

$10k

$70k

$130k

$195k

Steps to the Gulf, Bay & a Park with Kayak Launch
$191,675
$992
48%
23622$335❌❌✅Yes / Yes❌⭐️ 4.96 (49)Profile
Breathe Inn 2 | 2BR Retreat w/Pool + Golf Cart
$188,324
$1,218
47%
2252.54$250✅❌✅Yes / Yes❌⭐️ 5 (5)Profile
Island Dream 2BR|Steps to Beach + Private pool/spa
$169,998
$469
81%
24624$475✅❌❌Yes / Yes❌⭐️ 4.95 (38)Profile
Seahorse Dreams by Beach Boutique Rentals
$121,797
$544
49%
24623$435✅✅❌Yes / Yes❌⭐️ 4.95 (44)Profile
Walk 2 blocks to Beach + Private Pool + King Beds!
$121,353
$407
70%
23623$253✅❌✅Yes / Yes❌⭐️ 4.96 (52)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$8,885/mo

Avg profit / month

-$1,323/mo

Best profit month

Mar $3,486

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-5.07%

Cap Rate

5.93%

Profit (Cummulative)

-$15,882

$8,939

$6,500

$33,000

$2,722

Total Gain

$28,780

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.